OFF_MARKETExcellent Deal1 days on market

3932 W 178th St

3932 W 178th St, Torrance, CA 90504, Torrance, CA 90504

$1,620,000

Zestimate®:$1,674,100$54,100 Under Market

Listing Price

3932 W 178th St, Torrance, CA 90504

Loc: Torrance, CA

Days Listed

Zestimate®

$1674k

3% Under Valued

Lot Size

6,054 sqft

Rent Estimate

$3,201/mo

Est. Cash Flow base

Type

multi family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9

Safety Score

A+

Schools

Nearby Schools

Educational options and performance ratings in the area.

Edison Elementary School

K-5

0.3 mi away

Philip Magruder Middle School

6-8

0.4 mi away

North High School

9-12

0.5 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation

Pending...

Confidence Score: 0/10

Exercise caution due to potential market volatility.

Cap Rate

7.37%

Total ROI

26.5%

Cash Flow

$1,752/mo

DSCR

1.21

Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

Date	Event	Price	Price/sqft
2026-06-16	Sold	$1,675,000	$381
2026-05-05	Pending sale	$1,620,000	$369
2026-05-05	Contingent	$1,620,000	$369
2026-05-05	Listed for sale	$1,620,000	$369

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

4,391

Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,620,000Rent Basis: Observed Comp Model ($3,201/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $810/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

0.48%

NOI: $7,707/yr

Cash-on-Cash Yield

-25.0%

On $372,600 invested

DSCR Ratio

0.08x

Negative debt coverage

5-Yr Leveraged ROI

+-30.8%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.75% of basis)-$1,013/mo

Homeowner / Hazard Insurance-$810/mo

Vacancy Reserve (5% of rent)-$160/mo

Repairs & Maintenance (10% of rent)-$320/mo

Property Management (8% of rent)-$256/mo

Total Pure Operating Expenses-$2,559/mo

Net Investor Cash Flow

Gross Scheduled Rent+$3,201/mo

Less: Operating Expenses-$2,559/mo

Net Operating Income (NOI)+$642/mo

Less: Debt Service (30yr @ 6.75%)-$8,406/mo

Net Cash Flow

$-7,764/mo

$-93,163/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Torrance.